Spreadsheet: 168425d1342451618-hlookup-formula-formula-iii-issues
Sheet: Exit Tracker Group Ops

 |  |  |  |  |  |  |  | Currently Average Budget by Grade |  |  |  | Run Rate Benefits Claimed - Split by CMU |  |  |  |  |  |  | Other Expected Run Rate Benefits to LBG
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | [NAME]:L22,3,FALSE)
 |  | Jan | Feb | Mar |  | Exits | Synergies | Severance | FTE | Run Rate Benefit |  | Run Rate Benefit | Run Rate Benefit | Run Rate Benefit |  | Run Rate Benefit |  |  | Run Rate Benefit | Run Rate Benefit | Run Rate Benefit | Run Rate Benefit
 |  | Plan | Plan | Plan
 |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  | VR/CR/CA Possible |  |  | EU | 0 | 0
 |  |  |  |  |  |  |  | VR/CR/CA Possible |  |  | EU | 0 | 0
 |  |  |  |  |  |  |  |  |  |  | EU | 0 | 0
 |  |  |  |  |  |  |  |  |  |  | EU | 0 | 0
 |  |  |  |  |  |  |  |  | -0.6 |  | EU |  |  |  |  |  | CELL [NAME] READ: IF L =EU, THEN GO TO DATA SHEET, PICK CELL F5 - SIMLARLY IT WILL SEARCH IF COLUMN L IS C, DU, F ETC.
 |  |  |  |  |  |  |  |  | 0.9 |  | DU | 37387.283 | 17751.5 |  |  |  | ANSWER IN CELL M30 = 46,077
 |  |  |  |  |  |  |  | VR/CR/CA Possible | 1 |  | C | 27168.612 | 11275.5
 |  |  |  |  |  |  |  | VR/CR/CA Possible | 1 |  | C | 24451.7508 | 10147.95 |  |  |  | CELL N30, SHOULD BE SIMILAR TO M30 BUT WILL SUM ON THE DATA SHEET F6 TO F20
 |  |  |  |  |  |  |  | VR/CR/CA Possible | 1 |  | EU | 50693.917 | 31090.5
 |  |  |  |  |  |  |  | VR/CR/CA Possible | 1 |  | EU | 30416.3502 | 18654.3
 |  |  |  |  |  |  |  | VR/CR/CA Possible | 1 |  | EU | 20277.5668 | 12436.2
 |  |  |  |  |  |  |  | VR/CR/CA Possible | 1 |  | EU | 30416.3502 | 18654.3
 |  |  |  |  |  |  |  | VR/CR/CA Possible | 1 |  | C | 27168.612 | 11275.5
 |  |  |  |  |  |  |  | VR/CR/CA Possible | 1 |  | C | 27168.612 | 11275.5
 |  |  |  |  |  |  |  | VR/CR/CA Possible | 1 |  | F | 76638.041 | 49335.5
 |  |  |  |  |  |  |  | VR/CR/CA Possible | 1 |  | DU | 37387.283 | 17751.5
 |  |  |  |  |  |  |  | VR/CR/CA Possible | 1 |  | G | 112452.039 | 95026
 |  |  |  |  |  |  |  | VR/CR/CA Possible | 1 |  | F | 45982.8246 | 29601.3
 |  |  |  |  |  |  |  | VR/CR/CA Possible | 1 |  | F | 45982.8246 | 29601.3
 |  |  |  |  |  |  |  | VR/CR/CA Possible | 1 |  | EU | 50693.917 | 31090.5
 |  |  |  |  |  |  |  | VR/CR/CA Possible | 1 |  | F | 76638.041 | 49335.5
 |  |  |  |  |  |  |  | VR/CR/CA Possible | 1 |  | EU | 50693.917 | 31090.5
 |  |  |  |  |  |  |  | VR/CR/CA Possible | 1 |  | EU | 50693.917 | 31090.5
 |  |  |  |  |  |  |  | N/A | -1 |  | G | -112452.039 | -95026
 |  |  |  |  |  |  |  | N/A |  |  | DU | 37387.283 | 17751.5
 |  |  |  |  |  |  |  | N/A |  |  | DU | 37387.283 | 17751.5