Spreadsheet: 168599d1342520800-formula-issue-not-picking-correct-value-book3-formula-error
Sheet: Exit Tracker Group Ops

 |  |  |  |  |  |  |  | Currently Average Budget by Grade |  |  |  | Run Rate Benefits Claimed - Split by CMU |  |  |  |  |  |  | Other Expected Run Rate Benefits to LBG
 |  | Jan | Feb | Mar |  | Exits | Synergies | Severance | 2012 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 | Run Rate Benefit
 |  | Plan | Plan | Plan
 |  |  |  |  |  | 0.6 | 0.6 | VR/CR/CA Possible |  | 55402.08 | EU
 |  |  |  |  |  | 0.4 | 0.4 | VR/CR/CA Possible |  | 40620.88 | EU
 |  |  |  |  |  | 0.6 | 0.6 | VR/CR/CA Possible |  | 55402.08 | EU
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 33529 | C
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 33529 | C
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 107285 | F
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 47522 | DU
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 150043 | G
 |  |  |  |  |  | 0.6 | 0.6 | VR/CR/CA Possible |  | 79904.28 | F
 |  |  |  |  |  | 0.6 | 0.6 | VR/CR/CA Possible |  | 79904.28 | F
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 73906 | EU
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 107285 | F
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 73906 | EU
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 73906 | EU
 |  |  |  |  |  | -1 | -1 | N/A |  | -150043 | G
 |  |  |  |  |  | 1 | 1 | N/A |  | 47522 | DU
 |  |  |  |  |  | 1 | 1 | N/A |  | 47522 | DU
 |  |  |  |  |  | 1 | 1 | N/A |  | 47522 | DU
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 73906 | EU
 |  |  |  |  |  | -1 | -1 | N/A |  | -73906 | EU
 |  |  |  |  |  | -1 | -1 | N/A |  | -107285 | F
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 47522 | DU
 |  |  |  |  |  | -1 | -1 | N/A |  | -107285 | F
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 47522 | DU
 |  |  |  |  |  | -1 | -1 | N/A |  | -73906 | EU
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 47522 | EL
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 47522 | DU
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 47522 | DU
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 33529 | C
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 73906 | EU
 |  |  |  |  |  | 1 | 1 | N/A |  | 47522 | DU
 |  |  |  |  |  | 0.8 | 0.8 | VR/CR/CA Possible |  | 66497.12 | EU
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 73906 | EU
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 47522 | DU
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 47522 | DU
 |  |  |  |  |  | 1 | 1 | VR/CR/CA Possible |  | 73906 | EU
 |  |  |  |  |  | -1 | -1 | N/A |  | -107285 | F
 |  |  |  |  |  | -1 | -1 | N/A |  | -107285 | F
 |  |  |  |  |  | -1 | -1 | N/A |  | -73906 | EU
 |  |  |  |  |  | -1 | -1 | N/A |  | -107285 | F
 |  |  |  |  |  | -1 | -1 | N/A |  | -47522 | DU
 |  |  |  |  |  | -1 | -1 | N/A |  | -73906 | EU
 |  |  |  |  |  | -1 | -1 | N/A |  | -73906 | EU
 |  |  |  |  |  | -1 | -1 | N/A |  | -73906 | EU
 |  |  |  |  |  | -1 | -1 | N/A |  | -47522 | DU
 |  |  |  |  |  | -1 | -1 | N/A |  | -47522 | DU
 |  |  |  |  |  | -1 | -1 | N/A |  | -73906 | EU
 |  |  |  |  |  | -1 | -1 | N/A |  | -73906 | EU